[MILUX] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 13.67%
YoY- 41.48%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 CAGR
Revenue 77,853 77,372 71,173 62,529 44,924 31,409 71,850 1.27%
PBT -352 -1,328 480 -2,227 -4,638 -963 7,592 -
Tax -147 -893 -806 -799 -533 -111 -13,155 -50.79%
NP -499 -2,221 -326 -3,026 -5,171 -1,074 -5,563 -31.64%
-
NP to SH -499 -2,221 -326 -3,026 -5,171 -1,074 -5,563 -31.64%
-
Tax Rate - - 167.92% - - - 173.27% -
Total Cost 78,352 79,593 71,499 65,555 50,095 32,483 77,413 0.19%
-
Net Worth 44,073 45,161 47,337 47,337 50,602 53,807 54,577 -3.31%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 CAGR
Net Worth 44,073 45,161 47,337 47,337 50,602 53,807 54,577 -3.31%
NOSH 54,411 54,411 54,411 54,411 54,411 49,364 46,647 2.45%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 CAGR
NP Margin -0.64% -2.87% -0.46% -4.84% -11.51% -3.42% -7.74% -
ROE -1.13% -4.92% -0.69% -6.39% -10.22% -2.00% -10.19% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 CAGR
RPS 143.08 142.20 130.81 114.92 82.56 63.63 154.03 -1.15%
EPS -0.92 -4.08 -0.60 -5.56 -9.50 -2.18 -11.93 -33.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.87 0.87 0.93 1.09 1.17 -5.63%
Adjusted Per Share Value based on latest NOSH - 54,411
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 CAGR
RPS 37.98 37.74 34.72 30.50 21.91 15.32 35.05 1.27%
EPS -0.24 -1.08 -0.16 -1.48 -2.52 -0.52 -2.71 -31.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.2203 0.2309 0.2309 0.2468 0.2625 0.2662 -3.31%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 -
Price 0.86 0.82 0.93 1.00 1.27 1.02 1.38 -
P/RPS 0.60 0.58 0.71 0.87 1.54 1.60 0.90 -6.19%
P/EPS -93.77 -20.09 -155.22 -17.98 -13.36 -46.88 -11.57 39.12%
EY -1.07 -4.98 -0.64 -5.56 -7.48 -2.13 -8.64 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 1.07 1.15 1.37 0.94 1.18 -1.67%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/02/13 29/02/12 CAGR
Date 21/08/18 22/08/17 24/08/16 25/08/15 26/08/14 - 20/04/12 -
Price 0.69 0.825 0.90 0.865 1.28 0.00 1.25 -
P/RPS 0.48 0.58 0.69 0.75 1.55 0.00 0.81 -7.92%
P/EPS -75.24 -20.21 -150.22 -15.55 -13.47 0.00 -10.48 36.48%
EY -1.33 -4.95 -0.67 -6.43 -7.42 0.00 -9.54 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.99 1.03 0.99 1.38 0.00 1.07 -3.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment